Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.98  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
1,501.98
1,031.43
470.55
318,939.45
2
1,501.98
1,029.91
472.07
318,467.38
3
1,501.98
1,028.38
473.60
317,993.78
4
1,501.98
1,026.85
475.13
317,518.66
5
1,501.98
1,025.32
476.66
317,042.00
6
1,501.98
1,023.78
478.20
316,563.80
7
1,501.98
1,022.24
479.74
316,084.06
8
1,501.98
1,020.69
481.29
315,602.76
9
1,501.98
1,019.13
482.85
315,119.92
10
1,501.98
1,017.57
484.41
314,635.51
11
1,501.98
1,016.01
485.97
314,149.54
12
1,501.98
1,014.44
487.54
313,662.00
13
1,501.98
1,012.87
489.11
313,172.89
14
1,501.98
1,011.29
490.69
312,682.20
15
1,501.98
1,009.70
492.28
312,189.92
16
1,501.98
1,008.11
493.87
311,696.05
17
1,501.98
1,006.52
495.46
311,200.59
18
1,501.98
1,004.92
497.06
310,703.53
19
1,501.98
1,003.31
498.67
310,204.86
20
1,501.98
1,001.70
500.28
309,704.59
21
1,501.98
1,000.09
501.89
309,202.70
22
1,501.98
998.47
503.51
308,699.18
23
1,501.98
996.84
505.14
308,194.04
24
1,501.98
995.21
506.77
307,687.27
25
1,501.98
993.57
508.41
307,178.87
26
1,501.98
991.93
510.05
306,668.82
27
1,501.98
990.28
511.70
306,157.12
28
1,501.98
988.63
513.35
305,643.78
29
1,501.98
986.97
515.01
305,128.77
30
1,501.98
985.31
516.67
304,612.10
31
1,501.98
983.64
518.34
304,093.77
32
1,501.98
981.97
520.01
303,573.76
33
1,501.98
980.29
521.69
303,052.07
34
1,501.98
978.61
523.37
302,528.69
35
1,501.98
976.92
525.06
302,003.63
36
1,501.98
975.22
526.76
301,476.87
37
1,501.98
973.52
528.46
300,948.41
38
1,501.98
971.81
530.17
300,418.24
39
1,501.98
970.10
531.88
299,886.36
40
1,501.98
968.38
533.60
299,352.76
41
1,501.98
966.66
535.32
298,817.44
42
1,501.98
964.93
537.05
298,280.39
43
1,501.98
963.20
538.78
297,741.61
44
1,501.98
961.46
540.52
297,201.09
45
1,501.98
959.71
542.27
296,658.82
46
1,501.98
957.96
544.02
296,114.80
47
1,501.98
956.20
545.78
295,569.02
48
1,501.98
954.44
547.54
295,021.49
49
1,501.98
952.67
549.31
294,472.18
50
1,501.98
950.90
551.08
293,921.10
51
1,501.98
949.12
552.86
293,368.24
52
1,501.98
947.33
554.65
292,813.59
53
1,501.98
945.54
556.44
292,257.16
54
1,501.98
943.75
558.23
291,698.93
55
1,501.98
941.94
560.04
291,138.89
56
1,501.98
940.14
561.84
290,577.05
57
1,501.98
938.32
563.66
290,013.39
58
1,501.98
936.50
565.48
289,447.91
59
1,501.98
934.68
567.30
288,880.60
60
1,501.98
932.84
569.14
288,311.47
61
1,501.98
931.01
570.97
287,740.49
62
1,501.98
929.16
572.82
287,167.68
63
1,501.98
927.31
574.67
286,593.01
64
1,501.98
925.46
576.52
286,016.48
65
1,501.98
923.59
578.39
285,438.10
66
1,501.98
921.73
580.25
284,857.85
67
1,501.98
919.85
582.13
284,275.72
68
1,501.98
917.97
584.01
283,691.71
69
1,501.98
916.09
585.89
283,105.82
70
1,501.98
914.20
587.78
282,518.04
71
1,501.98
912.30
589.68
281,928.36
72
1,501.98
910.39
591.59
281,336.77
73
1,501.98
908.48
593.50
280,743.27
74
1,501.98
906.57
595.41
280,147.86
75
1,501.98
904.64
597.34
279,550.52
76
1,501.98
902.72
599.26
278,951.26
77
1,501.98
900.78
601.20
278,350.06
78
1,501.98
898.84
603.14
277,746.92
79
1,501.98
896.89
605.09
277,141.83
80
1,501.98
894.94
607.04
276,534.79
81
1,501.98
892.98
609.00
275,925.78
82
1,501.98
891.01
610.97
275,314.81
83
1,501.98
889.04
612.94
274,701.87
84
1,501.98
887.06
614.92
274,086.95
85
1,501.98
885.07
616.91
273,470.04
86
1,501.98
883.08
618.90
272,851.14
87
1,501.98
881.08
620.90
272,230.24
88
1,501.98
879.08
622.90
271,607.34
89
1,501.98
877.07
624.91
270,982.43
90
1,501.98
875.05
626.93
270,355.49
91
1,501.98
873.02
628.96
269,726.54
92
1,501.98
870.99
630.99
269,095.55
93
1,501.98
868.95
633.03
268,462.52
94
1,501.98
866.91
635.07
267,827.45
95
1,501.98
864.86
637.12
267,190.33
96
1,501.98
862.80
639.18
266,551.15
97
1,501.98
860.74
641.24
265,909.91
98
1,501.98
858.67
643.31
265,266.60
99
1,501.98
856.59
645.39
264,621.21
100
1,501.98
854.51
647.47
263,973.74
101
1,501.98
852.42
649.56
263,324.17
102
1,501.98
850.32
651.66
262,672.51
103
1,501.98
848.21
653.77
262,018.74
104
1,501.98
846.10
655.88
261,362.86
105
1,501.98
843.98
658.00
260,704.87
106
1,501.98
841.86
660.12
260,044.75
107
1,501.98
839.73
662.25
259,382.50
108
1,501.98
837.59
664.39
258,718.10
109
1,501.98
835.44
666.54
258,051.57
110
1,501.98
833.29
668.69
257,382.88
111
1,501.98
831.13
670.85
256,712.03
112
1,501.98
828.97
673.01
256,039.02
113
1,501.98
826.79
675.19
255,363.83
114
1,501.98
824.61
677.37
254,686.46
115
1,501.98
822.43
679.55
254,006.91
116
1,501.98
820.23
681.75
253,325.16
117
1,501.98
818.03
683.95
252,641.21
118
1,501.98
815.82
686.16
251,955.05
119
1,501.98
813.60
688.38
251,266.67
120
1,501.98
811.38
690.60
250,576.08
121
1,501.98
809.15
692.83
249,883.25
122
1,501.98
806.91
695.07
249,188.18
123
1,501.98
804.67
697.31
248,490.87
124
1,501.98
802.42
699.56
247,791.31
125
1,501.98
800.16
701.82
247,089.49
126
1,501.98
797.89
704.09
246,385.40
127
1,501.98
795.62
706.36
245,679.04
128
1,501.98
793.34
708.64
244,970.40
129
1,501.98
791.05
710.93
244,259.47
130
1,501.98
788.75
713.23
243,546.25
131
1,501.98
786.45
715.53
242,830.72
132
1,501.98
784.14
717.84
242,112.88
133
1,501.98
781.82
720.16
241,392.72
134
1,501.98
779.50
722.48
240,670.24
135
1,501.98
777.16
724.82
239,945.42
136
1,501.98
774.82
727.16
239,218.27
137
1,501.98
772.48
729.50
238,488.76
138
1,501.98
770.12
731.86
237,756.90
139
1,501.98
767.76
734.22
237,022.68
140
1,501.98
765.39
736.59
236,286.08
141
1,501.98
763.01
738.97
235,547.11
142
1,501.98
760.62
741.36
234,805.75
143
1,501.98
758.23
743.75
234,062.00
144
1,501.98
755.83
746.15
233,315.85
145
1,501.98
753.42
748.56
232,567.28
146
1,501.98
751.00
750.98
231,816.30
147
1,501.98
748.57
753.41
231,062.89
148
1,501.98
746.14
755.84
230,307.05
149
1,501.98
743.70
758.28
229,548.77
150
1,501.98
741.25
760.73
228,788.04
151
1,501.98
738.79
763.19
228,024.86
152
1,501.98
736.33
765.65
227,259.21
153
1,501.98
733.86
768.12
226,491.09
154
1,501.98
731.38
770.60
225,720.48
155
1,501.98
728.89
773.09
224,947.39
156
1,501.98
726.39
775.59
224,171.81
157
1,501.98
723.89
778.09
223,393.71
158
1,501.98
721.38
780.60
222,613.11
159
1,501.98
718.85
783.13
221,829.98
160
1,501.98
716.33
785.65
221,044.33
161
1,501.98
713.79
788.19
220,256.14
162
1,501.98
711.24
790.74
219,465.40
163
1,501.98
708.69
793.29
218,672.11
164
1,501.98
706.13
795.85
217,876.26
165
1,501.98
703.56
798.42
217,077.84
166
1,501.98
700.98
801.00
216,276.84
167
1,501.98
698.39
803.59
215,473.26
168
1,501.98
695.80
806.18
214,667.08
169
1,501.98
693.20
808.78
213,858.29
170
1,501.98
690.58
811.40
213,046.89
171
1,501.98
687.96
814.02
212,232.88
172
1,501.98
685.34
816.64
211,416.23
173
1,501.98
682.70
819.28
210,596.95
174
1,501.98
680.05
821.93
209,775.03
175
1,501.98
677.40
824.58
208,950.44
176
1,501.98
674.74
827.24
208,123.20
177
1,501.98
672.06
829.92
207,293.28
178
1,501.98
669.38
832.60
206,460.69
179
1,501.98
666.70
835.28
205,625.40
180
1,501.98
664.00
837.98
204,787.42
181
1,501.98
661.29
840.69
203,946.74
182
1,501.98
658.58
843.40
203,103.33
183
1,501.98
655.85
846.13
202,257.21
184
1,501.98
653.12
848.86
201,408.35
185
1,501.98
650.38
851.60
200,556.75
186
1,501.98
647.63
854.35
199,702.40
187
1,501.98
644.87
857.11
198,845.30
188
1,501.98
642.10
859.88
197,985.42
189
1,501.98
639.33
862.65
197,122.77
190
1,501.98
636.54
865.44
196,257.33
191
1,501.98
633.75
868.23
195,389.10
192
1,501.98
630.94
871.04
194,518.06
193
1,501.98
628.13
873.85
193,644.21
194
1,501.98
625.31
876.67
192,767.54
195
1,501.98
622.48
879.50
191,888.04
196
1,501.98
619.64
882.34
191,005.70
197
1,501.98
616.79
885.19
190,120.51
198
1,501.98
613.93
888.05
189,232.46
199
1,501.98
611.06
890.92
188,341.54
200
1,501.98
608.19
893.79
187,447.75
201
1,501.98
605.30
896.68
186,551.07
202
1,501.98
602.40
899.58
185,651.49
203
1,501.98
599.50
902.48
184,749.01
204
1,501.98
596.59
905.39
183,843.62
205
1,501.98
593.66
908.32
182,935.30
206
1,501.98
590.73
911.25
182,024.05
207
1,501.98
587.79
914.19
181,109.85
208
1,501.98
584.83
917.15
180,192.71
209
1,501.98
581.87
920.11
179,272.60
210
1,501.98
578.90
923.08
178,349.52
211
1,501.98
575.92
926.06
177,423.46
212
1,501.98
572.93
929.05
176,494.41
213
1,501.98
569.93
932.05
175,562.36
214
1,501.98
566.92
935.06
174,627.30
215
1,501.98
563.90
938.08
173,689.22
216
1,501.98
560.87
941.11
172,748.11
217
1,501.98
557.83
944.15
171,803.97
218
1,501.98
554.78
947.20
170,856.77
219
1,501.98
551.72
950.26
169,906.52
220
1,501.98
548.66
953.32
168,953.19
221
1,501.98
545.58
956.40
167,996.79
222
1,501.98
542.49
959.49
167,037.30
223
1,501.98
539.39
962.59
166,074.71
224
1,501.98
536.28
965.70
165,109.01
225
1,501.98
533.16
968.82
164,140.20
226
1,501.98
530.04
971.94
163,168.25
227
1,501.98
526.90
975.08
162,193.17
228
1,501.98
523.75
978.23
161,214.94
229
1,501.98
520.59
981.39
160,233.55
230
1,501.98
517.42
984.56
159,248.99
231
1,501.98
514.24
987.74
158,261.25
232
1,501.98
511.05
990.93
157,270.32
233
1,501.98
507.85
994.13
156,276.20
234
1,501.98
504.64
997.34
155,278.86
235
1,501.98
501.42
1,000.56
154,278.30
236
1,501.98
498.19
1,003.79
153,274.51
237
1,501.98
494.95
1,007.03
152,267.48
238
1,501.98
491.70
1,010.28
151,257.20
239
1,501.98
488.43
1,013.55
150,243.65
240
1,501.98
485.16
1,016.82
149,226.83
241
1,501.98
481.88
1,020.10
148,206.73
242
1,501.98
478.58
1,023.40
147,183.34
243
1,501.98
475.28
1,026.70
146,156.63
244
1,501.98
471.96
1,030.02
145,126.62
245
1,501.98
468.64
1,033.34
144,093.28
246
1,501.98
465.30
1,036.68
143,056.60
247
1,501.98
461.95
1,040.03
142,016.57
248
1,501.98
458.60
1,043.38
140,973.19
249
1,501.98
455.23
1,046.75
139,926.43
250
1,501.98
451.85
1,050.13
138,876.30
251
1,501.98
448.45
1,053.53
137,822.77
252
1,501.98
445.05
1,056.93
136,765.85
253
1,501.98
441.64
1,060.34
135,705.51
254
1,501.98
438.22
1,063.76
134,641.74
255
1,501.98
434.78
1,067.20
133,574.54
256
1,501.98
431.33
1,070.65
132,503.90
257
1,501.98
427.88
1,074.10
131,429.79
258
1,501.98
424.41
1,077.57
130,352.22
259
1,501.98
420.93
1,081.05
129,271.17
260
1,501.98
417.44
1,084.54
128,186.63
261
1,501.98
413.94
1,088.04
127,098.59
262
1,501.98
410.42
1,091.56
126,007.03
263
1,501.98
406.90
1,095.08
124,911.95
264
1,501.98
403.36
1,098.62
123,813.33
265
1,501.98
399.81
1,102.17
122,711.16
266
1,501.98
396.25
1,105.73
121,605.44
267
1,501.98
392.68
1,109.30
120,496.14
268
1,501.98
389.10
1,112.88
119,383.26
269
1,501.98
385.51
1,116.47
118,266.79
270
1,501.98
381.90
1,120.08
117,146.71
271
1,501.98
378.29
1,123.69
116,023.02
272
1,501.98
374.66
1,127.32
114,895.70
273
1,501.98
371.02
1,130.96
113,764.74
274
1,501.98
367.37
1,134.61
112,630.12
275
1,501.98
363.70
1,138.28
111,491.84
276
1,501.98
360.03
1,141.95
110,349.89
277
1,501.98
356.34
1,145.64
109,204.25
278
1,501.98
352.64
1,149.34
108,054.90
279
1,501.98
348.93
1,153.05
106,901.85
280
1,501.98
345.20
1,156.78
105,745.08
281
1,501.98
341.47
1,160.51
104,584.56
282
1,501.98
337.72
1,164.26
103,420.31
283
1,501.98
333.96
1,168.02
102,252.29
284
1,501.98
330.19
1,171.79
101,080.50
285
1,501.98
326.41
1,175.57
99,904.92
286
1,501.98
322.61
1,179.37
98,725.55
287
1,501.98
318.80
1,183.18
97,542.37
288
1,501.98
314.98
1,187.00
96,355.37
289
1,501.98
311.15
1,190.83
95,164.54
290
1,501.98
307.30
1,194.68
93,969.86
291
1,501.98
303.44
1,198.54
92,771.33
292
1,501.98
299.57
1,202.41
91,568.92
293
1,501.98
295.69
1,206.29
90,362.63
294
1,501.98
291.80
1,210.18
89,152.45
295
1,501.98
287.89
1,214.09
87,938.36
296
1,501.98
283.97
1,218.01
86,720.34
297
1,501.98
280.03
1,221.95
85,498.40
298
1,501.98
276.09
1,225.89
84,272.51
299
1,501.98
272.13
1,229.85
83,042.66
300
1,501.98
268.16
1,233.82
81,808.84
301
1,501.98
264.17
1,237.81
80,571.03
302
1,501.98
260.18
1,241.80
79,329.23
303
1,501.98
256.17
1,245.81
78,083.42
304
1,501.98
252.14
1,249.84
76,833.58
305
1,501.98
248.11
1,253.87
75,579.71
306
1,501.98
244.06
1,257.92
74,321.79
307
1,501.98
240.00
1,261.98
73,059.81
308
1,501.98
235.92
1,266.06
71,793.75
309
1,501.98
231.83
1,270.15
70,523.60
310
1,501.98
227.73
1,274.25
69,249.35
311
1,501.98
223.62
1,278.36
67,970.99
312
1,501.98
219.49
1,282.49
66,688.50
313
1,501.98
215.35
1,286.63
65,401.87
314
1,501.98
211.19
1,290.79
64,111.08
315
1,501.98
207.03
1,294.95
62,816.13
316
1,501.98
202.84
1,299.14
61,516.99
317
1,501.98
198.65
1,303.33
60,213.66
318
1,501.98
194.44
1,307.54
58,906.12
319
1,501.98
190.22
1,311.76
57,594.36
320
1,501.98
185.98
1,316.00
56,278.36
321
1,501.98
181.73
1,320.25
54,958.11
322
1,501.98
177.47
1,324.51
53,633.60
323
1,501.98
173.19
1,328.79
52,304.81
324
1,501.98
168.90
1,333.08
50,971.73
325
1,501.98
164.60
1,337.38
49,634.35
326
1,501.98
160.28
1,341.70
48,292.65
327
1,501.98
155.95
1,346.03
46,946.61
328
1,501.98
151.60
1,350.38
45,596.23
329
1,501.98
147.24
1,354.74
44,241.49
330
1,501.98
142.86
1,359.12
42,882.37
331
1,501.98
138.47
1,363.51
41,518.87
332
1,501.98
134.07
1,367.91
40,150.96
333
1,501.98
129.65
1,372.33
38,778.63
334
1,501.98
125.22
1,376.76
37,401.87
335
1,501.98
120.78
1,381.20
36,020.67
336
1,501.98
116.32
1,385.66
34,635.01
337
1,501.98
111.84
1,390.14
33,244.87
338
1,501.98
107.35
1,394.63
31,850.24
339
1,501.98
102.85
1,399.13
30,451.11
340
1,501.98
98.33
1,403.65
29,047.47
341
1,501.98
93.80
1,408.18
27,639.28
342
1,501.98
89.25
1,412.73
26,226.56
343
1,501.98
84.69
1,417.29
24,809.27
344
1,501.98
80.11
1,421.87
23,387.40
345
1,501.98
75.52
1,426.46
21,960.94
346
1,501.98
70.92
1,431.06
20,529.88
347
1,501.98
66.29
1,435.69
19,094.19
348
1,501.98
61.66
1,440.32
17,653.87
349
1,501.98
57.01
1,444.97
16,208.90
350
1,501.98
52.34
1,449.64
14,759.26
351
1,501.98
47.66
1,454.32
13,304.94
352
1,501.98
42.96
1,459.02
11,845.92
353
1,501.98
38.25
1,463.73
10,382.19
354
1,501.98
33.53
1,468.45
8,913.74
355
1,501.98
28.78
1,473.20
7,440.54
356
1,501.98
24.03
1,477.95
5,962.59
357
1,501.98
19.25
1,482.73
4,479.87
358
1,501.98
14.47
1,487.51
2,992.35
359
1,501.98
9.66
1,492.32
1,500.03
360
1,504.88
4.84
1,500.03
0.00
Totals
540,715.70
221,305.70
319,410.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044